$371,000
NAL Estimated Property Value1558 Beaconshire Rd, Houston, TX, 77077
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size4,238 sqft
Building Information
Year Built1984
Stories2
Garage Spaces2
Land Information
APN1130810000046
Lot Number46
SubdivisionStonehenge
Land UseResidential
Legal DescriptionLT 46 STONEHENGE SEC 3 U/R R/P
Census Tract451401
Assessed Land Value$82,400
Assessed Improvement Value$245,347
Assessment Year2025
About this property
Gorgeous home in a fabulous location. Amazing upgrades throughout, including new windows, recent a/c, recent carpet, wood floors, new shower, new roof just to name a few. Kitchen is spacious and welcoming with french doors leading to the patio and private backyard. Spacious family room and dining room. Upstairs has 4 very spacious bedrooms. Master bedroom has vaulted ceilings and large master bathroom. 2 of the secondary bedrooms feature lovely bay windows.
Investor Tools
$371,000
Estimated Property Value
$269,116Estimated Mortgage Balance
$101,884Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,226 /month
Positive
Cash Flow Estimate:
$742 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$713/month
$950/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,702
$327,747
2025
$82,400
$245,347
$327,747
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,702
$327,747
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mercantil Commercebank Na
Credit Line (Revolving) / Heloc
$85,000
No
First
May 26, 2016
Jun 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$269,116
$96,884
26%
73%
$1,877/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$2,827/mo
+$53/mo
9.3%
